Exhibit 99
News Release For further information, please contact: | |
5790 Widewaters Parkway, DeWitt, N.Y. 13214 | Scott A. Kingsley, EVP & Chief Financial Officer Office: (315) 445-3121 |
Community Bank System Reports
Fourth Quarter and Full Year 2016 Results
- Record full year GAAP EPS of $2.32 per share | ||
- Increased its dividends to shareholders for the 24th consecutive year | ||
- Announced two strategic acquisitions in the quarter |
SYRACUSE, N.Y. — January 23, 2017 — Community Bank System, Inc. (NYSE: CBU) reported fourth quarter 2016 net income of $26.4 million, an increase of 31.5% compared with $20.1 million earned for the fourth quarter of 2015. Diluted earnings per share totaled $0.59 for the fourth quarter of 2016, compared to $0.47 per share in the fourth quarter of 2015. Fourth quarter 2016 results included approximately $1.4 million, or two cents per share of acquisition expenses, while the fourth quarter of 2015 included $5.7 million of acquisition expenses, or nine cents per share. Record full year 2016 net income of $103.8 million, or $2.32 per share, was 13.8% above 2015's earnings of $91.2 million, or $2.19 per share.
"Our solid fourth quarter and full year 2016 operating results were again driven by productive loan growth, particularly in our consumer lending portfolios, a continuation of exceptional credit quality, disciplined expense management and continued improvement in our non-interest income generation," said President and Chief Executive Officer Mark E. Tryniski. "We successfully completed the integration of Oneida Financial in 2016 and are eager to continue to expand in the markets and product lines acquired." Mr. Tryniski also commented, "As we celebrated our 150th year anniversary in 2016, the strength of our company continues to be driven by the commitment of our employees. Through their hard work and dedication, we continue to consistently deliver above-peer financial results. We remain well positioned to provide the right products and services to our customers so that they may achieve their financial objectives as we continue to create value for our shareholders."
Mr. Tryniski continued, "We were also extremely pleased to announce two strategically important transactions during the quarter. In October, we announced plans to merge with Merchants Bancshares, Inc. ("Merchants"), a high-quality, $2.0 billion-asset company providing banking and other financial services across the State of Vermont and in Western Massachusetts. In early December, we reached an agreement to acquire Northeast Retirement Services, Inc. ("NRS"), a leading provider of benefit plan accounting, transfer agency, fund administration, trust and retirement plan services. Subject to certain shareholder and regulatory approvals, we look forward to both transactions closing in the first half of 2017."
Total revenue for the fourth quarter of 2016 was $109.2 million, an increase of $11.1 million, or 11.3%, over the prior year quarter, and included the impact of the Oneida Financial transaction completed in December of last year. The higher revenue was generated as a result of a 5.3% increase in average earning assets and continued acquired and organic growth in noninterest income, as well as a six basis-point increase in net interest margin from the prior year quarter. A combination of acquired and organic growth resulted in a $4.1 million, or 22.0% increase in wealth management, insurance, and employee benefit services revenues. Deposit service fees increased 10.0% year-over-year, the result of increased card-related revenues offset by modestly lower fees from account overdraft protection programs, and included the additional revenue-producing activities from the Oneida transaction. The quarterly provision for loan losses of $2.6 million was $0.7 million lower than the fourth quarter of 2015, reflective of comparably better credit trends and modest portfolio growth. Non-performing asset and delinquent loan ratios were generally stable. Excluding acquisition expenses from both periods, total operating expenses of $65.6 million for the quarter were $6.3 million, or 10.6% above the fourth quarter of 2015, and included a full quarter of operating expenses from Oneida Financial. Certain statutory changes to state tax rates and structures along with a lower proportion of tax-exempt income resulted in a quarterly effective tax rate of 33.4% in the fourth quarter of 2016, compared to 32.7% in the fourth quarter of 2015.
Fourth quarter 2016 net interest income was $70.2 million, an increase of $5.3 million, or 8.1%, compared to the fourth quarter of 2015. Slightly lower funding costs and a four basis-point improvement in earning asset yields, which included a $1.2 million dividend from a limited partnership investment, resulted in a six basis point increase in net interest margin year-over-year. While average loan balances grew $474.5 million, or 10.6%, average loan yields declined ten basis points year-over-year, resulting in a $4.3 million increase in quarterly loan interest income. Investment interest income was $0.7 million higher than the fourth quarter of 2015 as average investment securities (including cash equivalents) decreased by $90.0 million, but were more than offset by a 16-basis point increase in yield, including the previously mentioned limited partnership dividend. Interest expense was $0.3 million lower than the previous year's quarter, driven by a two basis points decline in cost of funds, and a $393.8 million decline in average borrowings, partially offset by a $727.5 million increase in average deposits, including the Oneida acquisition. Wealth management, insurance and employee benefit services revenues increased $4.1 million, or 22.0%, compared to the fourth quarter of 2015, to $22.5 million, principally from the acquired activities of Oneida Financial. Revenues from mortgage banking and other services increased $0.4 million from the fourth quarter of 2015.
Fourth quarter of 2016 operating expenses, excluding acquisition expenses, of $65.6 million increased $6.3 million over the fourth quarter of 2015, including the operating activities of Oneida Financial. Salaries and employee benefits increased $4.2 million, or 12.8%, and included a full quarter of personnel added from the Oneida transaction as well as planned merit increases. All other expenses increased 7.9%, and reflected the occupancy, equipment and other operating costs of Oneida, including higher intangible amortization, compared to the fourth quarter of 2015. The fourth quarter and year-to-date 2016 effective income tax rates of 33.4% and 32.9%, respectively, were higher than the 32.7% and 31.0% in last year's comparable periods. Excluding acquisition expenses, fourth quarter 2016 operating expenses were $0.7 million lower than the third quarter of this year, principally from one less day of payroll.
Financial Position
Average earning assets of $7.69 billion for the fourth quarter of 2016 were up $384.4 million from the fourth quarter of 2015, and were consistent with the third quarter of 2016. Compared to the prior year, total average earning asset balances included acquired and organic loan growth of $474.5 million, while average investment securities and interest-earning cash balances declined by $90.0 million. Average deposit balances grew $727.5 million compared to the fourth quarter of 2015, and were $101.0 million higher than the third quarter of 2016. Average borrowings in the fourth quarter of 2016 of $213.9 million, were $113.6 million, or 34.7%, lower than the third quarter of this year.
Ending loans at December 31, 2016 increased $147.2 million, or 3.1%, year-over-year, reflecting productive organic growth in the Company's consumer lending portfolios. Investment securities totaled $2.78 billion at December 31, 2016, in line with the previous four quarter-ends, and reflective of limited reinvestment of securities cash flows in 2016.
Shareholders' equity of $1.20 billion at December 31, 2016 was $57.5 million, or 5.0%, higher than the prior year period, a result of strong earnings generation and capital retention over the last four quarters. The Company's net tangible equity to net tangible assets ratio was 9.24% at December 31, 2016, up from 8.59% at the end of 2015. The Company's Tier 1 leverage ratio reached an all-time high of 10.55% at the end of the fourth quarter.
As previously announced, in December 2016 the Company's Board of Directors approved a stock repurchase program authorizing the repurchase of up to 2.2 million shares of the Company's common stock during a twelve-month period starting January 1, 2017. Such repurchases may be made at the discretion of the Company's senior management based on market conditions and other relevant factors and will be acquired through open market or privately negotiated transactions as permitted under Rule 10b-18 of the Securities Exchange Act of 1934 and other applicable legal requirements.
Asset Quality
The Company's asset quality metrics continue to be favorable relative to comparative peer and industry averages and illustrate the long-term effectiveness of the Company's disciplined risk management and underwriting standards. Net charge-offs were $2.2 million for the fourth quarter, compared to $3.5 million for the fourth quarter of 2015 and $1.5 million for the third quarter of 2016. Net charge-offs as an annualized percentage of average loans measured 0.18% in the fourth quarter of 2016, compared to 0.31% in the prior year fourth quarter and 0.12% in the third quarter of 2016. Full year 2016 net charge-offs of $5.6 million, or 0.13% of average loans, were down $0.6 million, or two basis points of average loans from full year 2015's levels. Nonperforming loans as a percentage of total loans at December 31, 2016 were 0.48%, improved from 0.50% at December 31, 2015. The total loan delinquency ratio of 1.19% at the end of the fourth quarter was three basis points higher than the level at December 31, 2015. The fourth quarter provision for loan losses of $2.6 million was $0.7 million lower than the fourth quarter of 2015 due primarily to comparably better credit trends and net organic loan growth. The allowance for loan losses to nonperforming loans was 199% at December 31, 2016, compared with the 190% and 201% levels at the end of the fourth quarter of 2015 and the third quarter of 2016, respectively.
Dividend Increase
In August, the Company declared a quarterly cash dividend of $0.32 per share on its common stock, marking the 24th consecutive year of dividend increases. President and Chief Executive Officer, Mark E. Tryniski, commented, "The payment of a meaningful and growing dividend is an important component of our commitment to provide consistent and favorable long-term returns to our shareholders. The increase reflected the continued strength of both our current operating performance and capital position." The one cent increase, or 3.2%, in the Company's quarterly cash dividend over the same quarter of the prior year, represents an annualized yield of 2.2% based upon its' closing price of $57.91 on January 20, 2017.
Merchants Bancshares
On October 24, 2016, the Company announced that it had entered into a definitive agreement to acquire Merchants Bancshares, Inc. ("Merchants"), parent company of Merchants Bank headquartered in South Burlington, Vermont, for approximately $352 million in Company stock and cash. The acquisition will extend the Company's footprint into the Vermont and Western Massachusetts markets. Upon the completion of the merger, Community Bank will add 31 branch locations in Vermont and one location in Massachusetts with approximately $2.0 billion of assets, and deposits of $1.5 billion. The acquisition is expected to close during the second quarter of 2017, pending both regulatory and Merchants shareholder approval.
Northeast Retirement Services
On December 5, 2016, the Company announced that it had entered into a definitive agreement to acquire Northeast Retirement Services, Inc. ("NRS"), a leading provider of plan accounting, transfer agency, fund administration, trust and retirement plan services for approximately $147 million in Company stock and cash. The acquisition is expected to close during the first quarter of 2017, pending both regulatory and NRS shareholder approval.
Conference Call Scheduled
Company management will conduct an investor call at 11:00 a.m. (ET) today to discuss fourth quarter and full year results. The conference call can be accessed at 888-312-9865 (1-719-457-2655 if outside United States and Canada) using the conference ID code 9693195. Investors may also listen live via the Internet at: http://www.webcaster4.com/Webcast/Page/995/19174.
This earnings release, including supporting financial tables, is available within the press releases section of the Company's investor relations website at: http://ir.communitybanksystem.com. An archived webcast of the earnings call will be available on this site for one full year.
Community Bank System, Inc. operates more than 200 customer facilities across Upstate New York and Northeastern Pennsylvania through its banking subsidiary, Community Bank, N.A. With assets of approximately $8.7 billion, the DeWitt, N.Y. headquartered company is among the country's 150 largest financial institutions. In addition to a full range of retail, business, and governmental banking services, the Company offers comprehensive financial planning, insurance and wealth management services through its' Community Bank Wealth Management Group and OneGroup NY, Inc. operating subsidiaries. The Company's Benefit Plans Administrative Services, Inc. subsidiary is a leading provider of employee benefits administration, trust services, and actuarial consulting services to customers on a national scale. Community Bank System, Inc. is listed on the New York Stock Exchange and the Company's stock trades under the symbol CBU. For more information about Community Bank visit www.communitybankna.com or http://ir.communitybanksystem.com.
# # #
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The following factors, among others, could cause the actual results of CBU's operations to differ materially from CBU's expectations: the successful integration of operations of its acquisitions; competition; changes in economic conditions, interest rates and financial markets; and changes in legislation or regulatory requirements. These statements are based on the current beliefs and expectations of CBU's management and CBU does not assume any duty to update forward-looking statements.
Summary of Financial Data | ||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||
Quarter Ended | Year-to-Date | |||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||
Earnings | ||||||||||||||||
Loan income | $ | 53,602 | $ | 49,321 | $ | 211,467 | $ | 187,743 | ||||||||
Investment income | 19,397 | 18,683 | 73,720 | 71,879 | ||||||||||||
Total interest income | 72,999 | 68,004 | 285,187 | 259,622 | ||||||||||||
Interest expense | 2,753 | 3,015 | 11,291 | 11,202 | ||||||||||||
Net interest income | 70,246 | 64,989 | 273,896 | 248,420 | ||||||||||||
Provision for loan losses | 2,640 | 3,327 | 8,076 | 6,447 | ||||||||||||
Net interest income after provision for loan losses | 67,606 | 61,662 | 265,820 | 241,973 | ||||||||||||
Deposit service fees | 14,959 | 13,605 | 58,595 | 52,747 | ||||||||||||
Revenues from mortgage banking and other banking services | 1,438 | 1,061 | 7,477 | 4,960 | ||||||||||||
Wealth management and insurance services | 10,870 | 6,825 | 43,251 | 20,208 | ||||||||||||
Employee benefit services | 11,679 | 11,661 | 46,628 | 45,388 | ||||||||||||
Gain(loss) on sale of investments | 0 | (4 | ) | 0 | (4 | ) | ||||||||||
Total noninterest income | 38,946 | 33,148 | 155,951 | 123,299 | ||||||||||||
Salaries and employee benefits | 37,385 | 33,138 | 152,773 | 126,356 | ||||||||||||
Occupancy and equipment | 7,633 | 6,702 | 30,078 | 27,593 | ||||||||||||
Amortization of intangible assets | 1,275 | 1,021 | 5,479 | 3,663 | ||||||||||||
Acquisition expenses | 1,364 | 5,719 | 1,706 | 7,037 | ||||||||||||
Other | 19,266 | 18,400 | 77,138 | 68,406 | ||||||||||||
Total operating expenses | 66,923 | 64,980 | 267,174 | 233,055 | ||||||||||||
Income before income taxes | 39,629 | 29,830 | 154,597 | 132,217 | ||||||||||||
Income taxes | 13,237 | 9,759 | 50,785 | 40,987 | ||||||||||||
Net income | 26,392 | 20,071 | 103,812 | 91,230 | ||||||||||||
Basic earnings per share | $ | 0.59 | $ | 0.48 | $ | 2.34 | $ | 2.21 | ||||||||
Diluted earnings per share | $ | 0.59 | $ | 0.47 | $ | 2.32 | $ | 2.19 |
(Dollars in thousands, except per share data) | ||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||||||||
Earnings | ||||||||||||||||||||
Loan income | $ | 53,602 | $ | 53,706 | $ | 52,509 | $ | 51,650 | $ | 49,321 | ||||||||||
Investment income | 19,397 | 17,616 | 18,601 | 18,106 | 18,683 | |||||||||||||||
Total interest income | 72,999 | 71,322 | 71,110 | 69,756 | 68,004 | |||||||||||||||
Interest expense | 2,753 | 2,859 | 2,804 | 2,875 | 3,015 | |||||||||||||||
Net interest income | 70,246 | 68,463 | 68,306 | 66,881 | 64,989 | |||||||||||||||
Provision for loan losses | 2,640 | 1,790 | 2,305 | 1,341 | 3,327 | |||||||||||||||
Net interest income after provision for loan losses | 67,606 | 66,673 | 66,001 | 65,540 | 61,662 | |||||||||||||||
Deposit service fees | 14,959 | 14,894 | 15,008 | 13,734 | 13,605 | |||||||||||||||
Revenues from mortgage banking and other banking services | 1,438 | 2,863 | 1,597 | 1,579 | 1,061 | |||||||||||||||
Wealth management and insurance services | 10,870 | 10,928 | 10,496 | 10,957 | 6,825 | |||||||||||||||
Employee benefit services | 11,679 | 11,267 | 11,671 | 12,011 | 11,661 | |||||||||||||||
Loss on sale of investments | 0 | 0 | 0 | 0 | (4 | ) | ||||||||||||||
Total noninterest income | 38,946 | 39,952 | 38,772 | 38,281 | 33,148 | |||||||||||||||
Salaries and employee benefits | 37,385 | 38,300 | 37,950 | 39,138 | 33,138 | |||||||||||||||
Occupancy and equipment | 7,633 | 7,373 | 7,409 | 7,663 | 6,702 | |||||||||||||||
Amortization of intangible assets | 1,275 | 1,359 | 1,403 | 1,442 | 1,021 | |||||||||||||||
Acquisition expenses | 1,364 | 2 | 263 | 77 | 5,719 | |||||||||||||||
Other | 19,266 | 19,192 | 19,331 | 19,349 | 18,400 | |||||||||||||||
Total operating expenses | 66,923 | 66,226 | 66,356 | 67,669 | 64,980 | |||||||||||||||
Income before income taxes | 39,629 | 40,399 | 38,417 | 36,152 | 29,830 | |||||||||||||||
Income taxes | 13,237 | 13,239 | 12,560 | 11,749 | 9,759 | |||||||||||||||
Net income | 26,392 | 27,160 | 25,857 | 24,403 | 20,071 | |||||||||||||||
Basic earnings per share | $ | 0.59 | $ | 0.61 | $ | 0.58 | $ | 0.55 | $ | 0.48 | ||||||||||
Diluted earnings per share | $ | 0.59 | $ | 0.61 | $ | 0.58 | $ | 0.55 | $ | 0.47 | ||||||||||
Profitability | ||||||||||||||||||||
Return on assets | 1.21 | % | 1.24 | % | 1.20 | % | 1.14 | % | 0.98 | % | ||||||||||
Return on equity | 8.59 | % | 8.71 | % | 8.62 | % | 8.34 | % | 7.41 | % | ||||||||||
Return on tangible equity(2) | 13.40 | % | 13.52 | % | 13.63 | % | 13.38 | % | 10.98 | % | ||||||||||
Noninterest income/operating income (FTE) (1) | 34.9 | % | 36.0 | % | 35.3 | % | 35.5 | % | 32.8 | % | ||||||||||
Efficiency ratio | 57.6 | % | 59.0 | % | 59.0 | % | 61.4 | % | 57.6 | % | ||||||||||
Components of Net Interest Margin (FTE) | ||||||||||||||||||||
Loan yield | 4.33 | % | 4.36 | % | 4.35 | % | 4.33 | % | 4.43 | % | ||||||||||
Cash equivalents yield | 0.48 | % | 0.46 | % | 0.46 | % | 0.47 | % | 0.25 | % | ||||||||||
Investment yield | 3.14 | % | 2.88 | % | 3.06 | % | 2.97 | % | 2.98 | % | ||||||||||
Earning asset yield | 3.90 | % | 3.82 | % | 3.87 | % | 3.82 | % | 3.86 | % | ||||||||||
Interest-bearing deposit rate | 0.13 | % | 0.13 | % | 0.14 | % | 0.14 | % | 0.14 | % | ||||||||||
Borrowing rate | 1.80 | % | 1.31 | % | 1.50 | % | 1.33 | % | 0.83 | % | ||||||||||
Cost of all interest-bearing funds | 0.19 | % | 0.20 | % | 0.20 | % | 0.20 | % | 0.22 | % | ||||||||||
Cost of funds (includes DDA) | 0.15 | % | 0.16 | % | 0.15 | % | 0.16 | % | 0.17 | % | ||||||||||
Net interest margin (FTE) | 3.76 | % | 3.67 | % | 3.73 | % | 3.67 | % | 3.70 | % | ||||||||||
Fully tax-equivalent adjustment | $ | 2,382 | $ | 2,450 | $ | 2,605 | $ | 2,524 | $ | 3,041 |
Summary of Financial Data | ||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||||||||
Average Balances | ||||||||||||||||||||
Loans | $ | 4,934,034 | $ | 4,913,517 | $ | 4,866,574 | $ | 4,812,575 | $ | 4,459,575 | ||||||||||
Cash equivalents | 15,367 | 19,110 | 19,456 | 22,355 | 12,448 | |||||||||||||||
Taxable investment securities | 2,179,840 | 2,179,044 | 2,178,448 | 2,172,983 | 2,214,690 | |||||||||||||||
Nontaxable investment securities | 556,774 | 571,327 | 588,897 | 603,297 | 614,891 | |||||||||||||||
Total interest-earning assets | 7,686,015 | 7,682,998 | 7,653,375 | 7,611,210 | 7,301,604 | |||||||||||||||
Total assets | 8,665,973 | 8,712,758 | 8,656,653 | 8,604,264 | 8,161,843 | |||||||||||||||
Interest-bearing deposits | 5,472,420 | 5,405,180 | 5,517,287 | 5,458,273 | 4,943,210 | |||||||||||||||
Borrowings | 213,930 | 327,578 | 249,263 | 296,964 | 607,771 | |||||||||||||||
Total interest-bearing liabilities | 5,686,350 | 5,732,758 | 5,766,550 | 5,755,237 | 5,550,981 | |||||||||||||||
Noninterest-bearing deposits | 1,603,703 | 1,569,960 | 1,532,322 | 1,527,585 | 1,405,416 | |||||||||||||||
Shareholders' equity | 1,222,136 | 1,239,927 | 1,206,353 | 1,177,246 | 1,074,243 | |||||||||||||||
Balance Sheet Data | ||||||||||||||||||||
Cash and cash equivalents | $ | 173,857 | $ | 161,542 | $ | 161,634 | $ | 138,513 | $ | 153,210 | ||||||||||
Investment securities | 2,784,392 | 2,877,644 | 2,931,301 | 2,902,878 | 2,847,940 | |||||||||||||||
Loans: | ||||||||||||||||||||
Consumer mortgage | 1,819,701 | 1,798,748 | 1,779,295 | 1,777,792 | 1,769,754 | |||||||||||||||
Business lending | 1,490,076 | 1,506,878 | 1,536,546 | 1,509,421 | 1,497,271 | |||||||||||||||
Consumer indirect | 1,044,972 | 1,037,077 | 993,132 | 941,151 | 935,760 | |||||||||||||||
Home equity | 401,998 | 401,784 | 399,870 | 403,273 | 403,514 | |||||||||||||||
Consumer direct | 191,815 | 196,134 | 195,959 | 189,535 | 195,076 | |||||||||||||||
Total loans | 4,948,562 | 4,940,621 | 4,904,802 | 4,821,172 | 4,801,375 | |||||||||||||||
Allowance for loan losses | 47,233 | 46,789 | 46,526 | 45,596 | 45,401 | |||||||||||||||
Intangible assets, net | 480,844 | 482,119 | 483,478 | 484,881 | 484,146 | |||||||||||||||
Other assets | 327,142 | 312,609 | 307,422 | 314,053 | 311,399 | |||||||||||||||
Total assets | 8,667,564 | 8,727,746 | 8,742,111 | 8,615,901 | 8,552,669 | |||||||||||||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing | 1,646,039 | 1,577,194 | 1,546,253 | 1,533,085 | 1,499,616 | |||||||||||||||
Non-maturity interest-bearing | 4,726,787 | 4,771,436 | 4,664,635 | 4,808,650 | 4,569,310 | |||||||||||||||
Time | 703,128 | 728,789 | 746,966 | 777,327 | 804,548 | |||||||||||||||
Total deposits | 7,075,954 | 7,077,419 | 6,957,854 | 7,119,062 | 6,873,474 | |||||||||||||||
Borrowings | 146,200 | 133,900 | 267,600 | 33,700 | 301,300 | |||||||||||||||
Subordinated debt held by unconsolidated subsidiary trusts | 102,170 | 102,164 | 102,158 | 102,152 | 102,146 | |||||||||||||||
Accrued interest and other liabilities | 145,140 | 173,681 | 177,570 | 160,322 | 135,102 | |||||||||||||||
Total liabilities | 7,469,464 | 7,487,164 | 7,505,182 | 7,415,236 | 7,412,022 | |||||||||||||||
Shareholders' equity | 1,198,100 | 1,240,582 | 1,236,929 | 1,200,665 | 1,140,647 | |||||||||||||||
Total liabilities and shareholders' equity | 8,667,564 | 8,727,746 | 8,742,111 | 8,615,901 | 8,552,669 | |||||||||||||||
Capital | ||||||||||||||||||||
Tier 1 leverage ratio | 10.55 | % | 10.35 | % | 10.14 | % | 9.95 | % | 10.32 | % | ||||||||||
Tangible equity/net tangible assets (2) | 9.24 | % | 9.66 | % | 9.58 | % | 9.25 | % | 8.59 | % | ||||||||||
Diluted weighted average common shares O/S | 45,025 | 44,835 | 44,636 | 44,356 | 42,373 | |||||||||||||||
Period end common shares outstanding | 44,437 | 44,357 | 44,179 | 44,070 | 43,775 | |||||||||||||||
Cash dividends declared per common share | $ | 0.32 | $ | 0.32 | $ | 0.31 | $ | 0.31 | $ | 0.31 | ||||||||||
Book value per share | $ | 26.96 | $ | 27.97 | $ | 28.00 | $ | 27.24 | $ | 26.06 | ||||||||||
Tangible book value per share(2) | $ | 17.12 | $ | 18.06 | $ | 17.99 | $ | 17.16 | $ | 15.90 | ||||||||||
Common stock price (end of period) | $ | 61.79 | $ | 48.11 | $ | 41.09 | $ | 38.21 | $ | 39.94 |
Summary of Financial Data | ||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||||||||
Asset Quality | ||||||||||||||||||||
Nonaccrual loans | $ | 20,619 | $ | 21,301 | $ | 22,150 | $ | 23,765 | $ | 21,728 | ||||||||||
Accruing loans 90+ days delinquent | 3,076 | 2,015 | 1,909 | 2,327 | 2,195 | |||||||||||||||
Total nonperforming loans | 23,695 | 23,316 | 24,059 | 26,092 | 23,923 | |||||||||||||||
Other real estate owned (OREO) | 1,966 | 2,060 | 1,726 | 2,031 | 2,088 | |||||||||||||||
Total nonperforming assets | 25,661 | 25,376 | 25,785 | 28,123 | 26,011 | |||||||||||||||
Net charge-offs | 2,196 | 1,527 | 1,375 | 1,146 | 3,514 | |||||||||||||||
Allowance for loan losses/loans outstanding | 0.95 | % | 0.95 | % | 0.95 | % | 0.95 | % | 0.95 | % | ||||||||||
Nonperforming loans/loans outstanding | 0.48 | % | 0.47 | % | 0.49 | % | 0.54 | % | 0.50 | % | ||||||||||
Allowance for loan losses/nonperforming loans | 199 | % | 201 | % | 193 | % | 175 | % | 190 | % | ||||||||||
Net charge-offs/average loans | 0.18 | % | 0.12 | % | 0.11 | % | 0.10 | % | 0.31 | % | ||||||||||
Delinquent loans/ending loans | 1.19 | % | 1.06 | % | 1.10 | % | 1.00 | % | 1.16 | % | ||||||||||
Loan loss provision/net charge-offs | 120 | % | 117 | % | 168 | % | 117 | % | 95 | % | ||||||||||
Nonperforming assets/total assets | 0.30 | % | 0.29 | % | 0.29 | % | 0.33 | % | 0.30 | % | ||||||||||
Asset Quality (excluding loans acquired since 1/1/09) | ||||||||||||||||||||
Nonaccrual loans | 16,600 | $ | 16,966 | $ | 18,259 | $ | 20,045 | $ | 18,804 | |||||||||||
Accruing loans 90+ days delinquent | 1,963 | 1,869 | 1,573 | 1,837 | 1,802 | |||||||||||||||
Total nonperforming loans | 18,563 | 18,835 | 19,832 | 21,882 | 20,606 | |||||||||||||||
Other real estate owned (OREO) | 1,658 | 1,594 | 1,258 | 1,497 | 1,546 | |||||||||||||||
Total nonperforming assets | 20,221 | 20,429 | 21,090 | 23,379 | 22,152 | |||||||||||||||
Net charge-offs | 1,846 | 1,432 | 1,404 | 898 | 3,420 | |||||||||||||||
Allowance for loan losses/loans outstanding | 1.02 | % | 1.02 | % | 1.02 | % | 1.04 | % | 1.05 | % | ||||||||||
Nonperforming loans/loans outstanding | 0.42 | % | 0.43 | % | 0.46 | % | 0.52 | % | 0.49 | % | ||||||||||
Allowance for loan losses/nonperforming loans | 245 | % | 238 | % | 224 | % | 200 | % | 212 | % | ||||||||||
Net charge-offs/average loans | 0.17 | % | 0.13 | % | 0.13 | % | 0.09 | % | 0.34 | % | ||||||||||
Delinquent loans/ending loans | 1.14 | % | 1.01 | % | 1.08 | % | 1.00 | % | 1.19 | % | ||||||||||
Loan loss provision/net charge-offs | 133 | % | 124 | % | 144 | % | 112 | % | 62 | % | ||||||||||
Nonperforming assets/total assets | 0.25 | % | 0.25 | % | 0.26 | % | 0.29 | % | 0.28 | % |
Summary of Financial Data | ||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||||||||
Quarterly GAAP to Non-GAAP Reconciliations | ||||||||||||||||||||
Income statement data | ||||||||||||||||||||
Core operating expenses, revenues & Efficiency Ratio | ||||||||||||||||||||
Noninterest expenses (GAAP) | $ | 66,923 | $ | 66,226 | $ | 66,356 | $ | 67,669 | $ | 64,980 | ||||||||||
Acquisition expenses | (1,364 | ) | (2 | ) | (263 | ) | (77 | ) | (5,719 | ) | ||||||||||
Amortization of intangibles | (1,275 | ) | (1,359 | ) | (1,403 | ) | (1,442 | ) | (1,021 | ) | ||||||||||
Core operating expenses (non-GAAP) - numerator | 64,284 | 64,865 | 64,690 | 66,150 | 58,240 | |||||||||||||||
Tax-equivalent net interest income | 72,628 | 70,913 | 70,911 | 69,405 | 68,030 | |||||||||||||||
Noninterest revenues | 38,946 | 39,952 | 38,772 | 38,281 | 33,148 | |||||||||||||||
Insurance-related recovery | 0 | (950 | ) | 0 | 0 | 0 | ||||||||||||||
Loss on sale of investments | 0 | 0 | 0 | 0 | 4 | |||||||||||||||
Core operating revenues (non-GAAP) - denominator | 111,574 | 109,915 | 109,683 | 107,686 | 101,182 | |||||||||||||||
Efficiency ratio (non-GAAP) | 57.6 | % | 59.0 | % | 59.0 | % | 61.4 | % | 57.6 | % | ||||||||||
Balance sheet data | ||||||||||||||||||||
Net tangible equity-to-assets ratio at period end | ||||||||||||||||||||
Common stock, APIC, Retained earnings, and Treasury stock | $ | 1,190,258 | $ | 1,174,491 | $ | 1,155,894 | $ | 1,139,378 | $ | 1,121,412 | ||||||||||
Accumulated other comprehensive income | 7,842 | 66,091 | 81,035 | 61,287 | 19,235 | |||||||||||||||
Shareholders' equity (GAAP) | 1,198,100 | 1,240,582 | 1,236,929 | 1,200,665 | 1,140,647 | |||||||||||||||
Intangible assets | (480,844 | ) | (482,119 | ) | (483,478 | ) | (484,881 | ) | (484,146 | ) | ||||||||||
Deferred taxes on intangible assets | 43,504 | 42,523 | 41,528 | 40,483 | 39,724 | |||||||||||||||
Tangible common equity (non-GAAP) - numerator | 760,760 | 800,986 | 794,979 | 756,267 | 696,225 | |||||||||||||||
Total assets (GAAP) | 8,667,564 | 8,727,746 | 8,742,111 | 8,615,901 | 8,552,669 | |||||||||||||||
Intangible assets | (480,844 | ) | (482,119 | ) | (483,478 | ) | (484,881 | ) | (484,146 | ) | ||||||||||
Deferred taxes on intangible assets | 43,504 | 42,523 | 41,528 | 40,483 | 39,724 | |||||||||||||||
Tangible assets (non-GAAP) - denominator | 8,230,224 | 8,288,150 | 8,300,161 | 8,171,503 | 8,108,247 | |||||||||||||||
Net tangible equity-to-assets ratio at period end (non-GAAP) | 9.24 | % | 9.66 | % | 9.58 | % | 9.25 | % | 8.59 | % | ||||||||||
(1) Excludes gains and losses on sales of investment securities and debt prepayments. |
(2) Includes deferred tax liabilities (of approximately $43.5 million at 12/31/16) related to certain intangible assets. |
# # #
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The following factors, among others, could cause the actual results of CBU's operations to differ materially from CBU's expectations: the successful integration of operations of its acquisitions; competition; changes in economic conditions, interest rates and financial markets; and changes in legislation or regulatory requirements. CBU does not assume any duty to update forward-looking statements.